Assets: |
Current Assets |
Cash & Cash Equivalents
|
30,681 |
17,301 |
5,301 |
10,365 |
Receivables
|
1,059 |
3,258 |
1,483 |
1,953 |
Prepaid Expenses
|
295 |
1,447 |
443 |
387 |
Inventories
|
2,378 |
2,617 |
1,663 |
2,047 |
Other Current Assets
|
18 |
- |
- |
- |
Total |
$ 34,431
|
$ 24,623
|
$ 8,890
|
$ 14,752
|
Non-Current Assets |
Prop, Plant and Equip, Net
|
5,919 |
8,895 |
7,857 |
6,170 |
Intangibles
|
723 |
946 |
1,252 |
1,633 |
Other Non-Current Assets
|
4,212 |
10,190 |
15,631 |
21,163 |
Total |
$ 10,854
|
$ 20,031
|
$ 24,740
|
$ 28,966
|
Total Assets |
$ 45,285
|
$ 44,654
|
$ 33,630
|
$ 43,718
|
Liabilities: |
Current Liabilities |
Accounts Payable
|
527 |
692 |
859 |
3,636 |
Income Tax Payable
|
2 |
- |
- |
- |
Accrued Expenses
|
1,755 |
2,009 |
2,366 |
2,619 |
Deferred Revenues
|
9 |
- |
- |
- |
Other Current Liabilities
|
529 |
306 |
457 |
656 |
Total |
$ 2,822
|
$ 3,007
|
$ 3,682
|
$ 6,911
|
Non-Current Liabilities |
Deferred Income Taxes
|
29 |
107 |
199 |
137 |
Other Non-Current Liabilities
|
880 |
845 |
742 |
1,078 |
Total |
$ 909
|
$ 952
|
$ 941
|
$ 1,215
|
Total Liabilities |
$ 3,731
|
$ 3,959
|
$ 4,623
|
$ 8,126
|
Shareholders' Equity: |
Common Shares
|
14 |
14 |
7 |
30 |
Additional Paid-in Capital
|
47,763 |
47,680 |
33,179 |
32,224 |
Retained Earnings
|
-6,933 |
-7,753 |
-4,922 |
2,408 |
Other Equity
|
710 |
754 |
743 |
930 |
Total |
$ 41,554
|
$ 40,695
|
$ 29,007
|
$ 35,592
|
Total Liabilities & Shareholders' Equity |
$ 45,285
|
$ 44,654
|
$ 33,630
|
$ 43,718
|